OPAL Fuels Inc.

OPAL Fuels Inc.

OPALยทNASDAQ

$2.31

+4.1%
UtilitiesRegulated Gas

OPAL Fuels Inc. engages in the production and distribution of renewable natural gas for use as a vehicle fuel for heavy and medium-duty trucking fleets. It also designs, develops, constructs, operates, and services fueling stations for trucking fleets that use natural gas to displace diesel as transportation fuel. In addition, it offers design, development, and construction services for hydrogen fueling stations. Further, the company generates and sells renewable power to utilities. As of May 1, 2022, it owned and operated 24 biogas projects. The company was founded in 1998 and is based in White Plains, New York.

At a Glance

Live Snapshot
Market Cap$65.34M
EPS0.1500
P/E Ratio15.40
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 15.4).

Valuation inputs: P/E 15.4, earnings yield +6.5%, momentum +4.1%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -1.1%, ROIC -1.3%).

Profitability stack: net margin +4.2%, ROE -1.1%, ROIC -1.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +48.1%, momentum +4.1%, net margin +4.2%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

opal

OPAL Fuels Inc. Market vs Earnings Trajectory

OPAL ยท NASDAQ

Loading price and EPS data...

OPAL Fuels Inc.

OPAL Fuels Inc. Fair Value Envelope

OPAL ยท NASDAQ

Our analysis suggests that OPAL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.31, this represents a potential HIDDEN relative to our calculated worth for OPAL Fuels Inc..

Intrinsic Value
Current Price: $2.31
3Y+15.0%
5Y-115.0%
10Y-134.0%
3Y+48.0%
5Y+196.0%
10Y+192.0%
3Y+30.0%
5Y-158.0%
10Y-381.0%
3Y-2794.0%
5Y+1496.0%
10Y+741.0%
3Y-74.0%
5Y+51.0%
10Y+2817.0%
3Y+49.0%
5Y+466.0%
10Y+479.0%
OPAL Fuels Inc.

OPAL Fuels Inc. Profit Bridge

OPAL ยท NASDAQ
Revenue348.98M
Cost of Goods Sold (265.26M)
Gross Profit83.81M
Operating Expenses (78.92M)
Operating Income4.89M
Interest Expense (27.52M)
Other Income/Expense-21.22M
Pretax Income-16.34M
Income Tax (-52.75M)
Net Income14.75M
Net Income
14.75M

Profitability Analysis

Gross Margin

24.0%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

1.4%

Minimal operating profit suggests high operating costs or pricing challenges. Scalability is concerning.

Net Profit Margin

4.2%

Minimal profitability after all expenses. Limited financial flexibility for reinvestment or shareholder returns.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

24.02%
Gross Profit Margin
-28%
3Y-22.0%
5Y+3.0%
10Y-
1.40%
Operating Profit Margin
-80%
3Y-56.0%
5Y-109.0%
10Y+106.0%
4.23%
Net Profit Margin
15%
3Y-12.0%
5Y-120.0%
10Y-196.0%
-114.09%
Return on Equity
1435%
3Y+7967.0%
5Y+7.0%
10Y+331.0%
1.54%
Return on Assets
23%
3Y-12.0%
5Y-110.0%
10Y-149.0%
-1.25%
Return on Invested Capital
-147%
3Y-195.0%
5Y-90.0%
10Y-199.0%
OPAL

OPAL Fuels Inc. Cash Conversion Engine

OPAL ยท NASDAQ
Net Income36.41M
Depreciation & Amortization22.47M
Stock-Based Compensation6.50M
Change in Working Capital-14.43M
Others2.00M
Capital Expenditures-70.74M
Free Cash Flow-34.24M

Cash Flow Quality Analysis

FCF Conversion Rate

-94.0%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

193.8%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

+63.7%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$14.43M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Cash flow concerns: Despite profitability, the company is burning cash. Review working capital management, CapEx levels, and sustainability of current operations.

opal

OPAL Fuels Inc. Funding & Solvency Profile

OPAL ยท NASDAQ
Cash & Cash Equivalents133.24M
Net Receivables42.64M
Inventory12.20M
Other Current Assets25.32M
Total Current Assets213 M
Property, Plant & Equipment512.55M
Goodwill & Intangible Assets54.61M
Long-Term Investments224.28M
Other Non-Current Assets55.77M
Total Non-Current Assets793 M
Total Assets
1.06B

Financial Health Analysis

Current Ratio

2.20x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

1.07x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

116 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

20% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

opal

OPAL Fuels Inc. Street Expectations Map

OPAL ยท NASDAQ

Wall Street analysts project that OPAL stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 8.50, with estimates ranging from a low of 5.00 to a high of 13.00.

Lowest Target
5.00
116.45%
Consensus Target
8.50
267.97%
Highest Target
13.00
462.77%

The consensus 1-year price target stands at 8.50, with estimates ranging from a low of 5.00 to a high of 13.00.

Analyst Consensus Analysis

Upside Potential

+268.0%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

94.1% spread

High uncertainty. Very wide target spread indicates significant disagreement among analystsโ€”major valuation uncertainty or transformation underway.

Analyst Conviction

Low

High uncertainty: Wide dispersion indicates analysts struggle to agree on valuationโ€”proceed with caution and independent analysis.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

opal

OPAL Fuels Inc. Insider Positioning

OPAL ยท NASDAQ

During the last 12 months, insiders have purchased $8.35M worth of OPAL shares, with no selling activity reported.

3 Months

Bought

90.0K

186.22K

Sold

0

0.00

Net Activity

+186K

+$186K

3-6 Months

Bought

3.0M

8.01M

Sold

0

0.00

Net Activity

+8.0M

+$8.01M

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

58.1K

148.96K

Sold

0

0.00

Net Activity

+149K

+$149K

Top Buyers

1
CMS

Comora Mark S

Director, 10 Percent Owner:

3.0M sharesโ€ข1 transactions

$8.01M

2
CA

Comora Adam

Officer: Co-Chief Executive Officer

48.1K sharesโ€ข5 transactions

$117K

3
NN

Nisar Nadeem

Director

50.0K sharesโ€ข6 transactions

$116K

4
DSV

Dols Scott V.

Director

50.0K sharesโ€ข4 transactions

$102K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $8.35M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Recent Trend (3 Months)

$186K

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

4 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Strong confluence of bullish signals: High buy/sell ratio, multiple insiders participating, and recent buying momentum all point to significant insider confidence. This level of coordinated buying often precedes positive developments.

4.83%
Dividend Yield
23%
3Y-
5Y+466.0%
10Y-
ย 

opal Dividend History

OPAL
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%